Professional Documents
Culture Documents
Statement
45 Reid Street interim income statement
Hamilton HM 12 6 Condensed consolidated
Bermuda
2011 interim statement of
comprehensive income
T +1 441 278 8300
7 Condensed consolidated
F +1 441 278 8301
interim balance sheet
E enquiries@hiscox.com
www.hiscox.com 8 Condensed consolidated
interim statement of changes
in equity
9 Condensed consolidated
interim cash flow statement
10 Notes to the condensed
consolidated interim financial
statements
22 Directors’ responsibility
statement
23 Independent review report by
KPMG to Hiscox Ltd
8862 08/11
Disclaimer in respect of forward looking statements
This interim statement may contain forward looking
statements based on current expectations of, and
assumptions made by, the Group’s management.
The Group is exposed to a multitude of risks and
uncertainties and therefore cannot accept any
obligation to publicly revise or update forward
looking statements as a result of future events or
the emergence of new information regarding past
events, except to the extent legally required.
Therefore undue reliance should not be placed
on any forward looking statements.
Corporate highlights
296.3p
Net asset value
per share
I nterim pre-tax loss of £85.6 million (2010: profit £97.2 million), reflecting the
costliest year ever for the industry. 332.7
318.9
ecord profit for UK business of £25.2 million (2010: £15.6 million) with gross
R
296.3
written premiums up by 8.8%.
Interim dividend increased to 5.1p (2010: 5.0p) in line with progressive dividend
policy.
Investment return of 1.0% for the half year, 2.0% annualised, (2010: 1.7%, 3.5%
annualised). 30 Jun 2010 31 Dec 2010 30 Jun 2011
US catastrophe reinsurance rates are improving, with average rate rises of 10%
and substantially higher rises in loss affected areas.
High quality claims service recognised within the UK and London Market businesses.
2 Chairman’s statement Hiscox Ltd Interim Statement 2011 Chairman’s statement Hiscox Ltd Interim Statement 2011 3
Chairman’s statement Condensed consolidated interim income statement
continued Investments this should prove temporary as we still For the six month period ended 30 June 2011
Assets under management at 30 June believe that our bond managers will beat
6 months to 6 months to Year to
2011 totalled £2,859 million (2010: cash. With the future of the Euro zone in 30 June 2011 30 June 2010 31 Dec 2010
£2,705 million) and the annualised return the balance, and, as I write, the US on Note £000 £000 £000
was 2.0% (2010: 3.5%) leading to an the verge of a technical default, capital
Income
investment return on financial assets preservation remains our priority and Gross premiums written 7 847,451 904,326 1,432,674
Guernsey: Guernsey underwrites kidnap of £27.6 million (2010: £46.6 million). patience is required. Outward reinsurance premiums
(179,890) (220,627) (301,047)
and ransom, personal accident and fine With only meagre income continuing to
Outlook Net premiums written
667,561 683,699 1,131,627
art business. be available from cash and short dated
government bonds, the investment We have suffered extraordinary losses
Gross premiums earned 688,207 735,218 1,435,118
Premium income grew slightly by 2.3% portfolio has delivered the result that during the period, but that which does
Premiums ceded to reinsurers
(133,539) (142,469) (303,960)
driven by demand for our personal we expected. not destroy you makes you stronger,
accident and non-marine kidnap and and we are definitely stronger. We Net premiums earned
554,668 592,749 1,131,158
ransom products. As mentioned above We began the year with a conservative need tough times in the catastrophe
reinsurance arena to keep the faint- Investment result 10 25,463 50,749 100,249
in the London Market report, conditions ambition to beat cash returns by being
hearted at bay and to stop foolish Other revenues 11 7,625 10,595 22,079
and rates in kidnap and ransom are prepared to take some credit and
equity risk but little interest rate risk. competition from some commodity Revenue 587,756 654,093 1,253,486
improving following a volatile period.
This worked particularly well in the early players. We have preached discipline
We suffered a large fine art loss where Expenses
part of the year as confidence grew for years and have proved that discipline
a painting was damaged in transit. Claims and claim adjustment expenses, net of reinsurance (438,350) (324,909) (570,997)
that a sustainable economic recovery by cutting back the reinsurance account
Expenses for the acquisition of insurance contracts (127,417) (147,217) (269,891)
in developed markets was underway. recently. Our reinsurance protection is
In June this business celebrated US$ 1 Operational expenses 11 (100,600) (103,728) (206,403)
However, more recent data, combined virtually entirely intact, we are now facing Foreign exchange (losses)/gains 19 (3,547) 22,022 15,484
billion aggregate of premium since it was
with events in Europe and Japan, much better rates and the underwriters
formed in 1998, a huge achievement Total expenses
(669,914) (553,832) (1,031,807)
suggested that this was a false dawn are seizing the opportunities.
and throughout that time it has been a
significant profit contributor to the Group. and prompted an unexpected decline
In our insurance and retail areas, some Results of operating activities (82,158) 100,261 221,679
in government bond yields, renewed
are making good money despite fierce Finance costs 12 (3,500) (3,179) (10,090)
USA: Hiscox USA underwrites a book of volatility in riskier assets and lower profits
competition, and others are making Share of profit/(loss) of associates after tax 62 70 (223)
small commercial business to wholesale from the portfolio in May and June. With
good gross underwriting profits and
brokers, and larger specialist business the authorities in our main markets of the (Loss)/profit before tax (85,596) 97,152 211,366
climbing remorselessly towards net
mainly to retail brokers. In late 2010 it UK and the US apparently determined to Tax expense 13 (1,445) (18,542) (32,566)
profit when they reach critical mass.
launched a direct internet-based offering keep interest rates low whilst tolerating a
The brand is very strong in the UK. (Loss)/profit for the period (all attributable to owners of the Company)
(87,041) 78,610 178,800
for small commercial businesses. degree of inflation, real returns from cash
We have had over a million hits on our
and bonds are likely to remain unexciting
promotional web TV series in the US Earnings per share on profit attributable to owners of the Company
There is a good story from Hiscox USA. for the balance of the year. Nevertheless,
(www.leapyear-hiscox.tv), aimed at Basic 15 (22.8)p 20.9p 47.2p
We narrowed our range of products in we remain wary of strategies to enhance
young entrepreneurs, which is a strong Diluted 15 (22.8)p 20.0p 45.4p
2010 to concentrate on fewer specialist yield and mindful of the damage that start to brand recognition there, and
lines, given weak market conditions can be done to bond portfolios in a in Europe we are due to expand our
in those we exited, and focused our less benign environment. This caution The notes to the condensed consolidated interim financial statements are an integral part of this document.
marketing shortly. We are patient starters
distribution channels to better effect, extends to an ongoing avoidance of the of businesses, some of which are in
resulting in improved ratios this year. sovereign debt of Greece, Ireland, Italy, healthy profit and the others heading
Premium income reduced 15.0% (which is Portugal and Spain. there.
less than budgeted), but the expense ratio
improved – a very satisfactory vindication Our allocation to equities and hedge Over the whole group, our product is
of the actions taken. Underwriting is funds during the period was largely providing intelligent solutions to clients’
good, but we need to grow to keep unchanged and added value to the risks, and more importantly, paying
improving the expense ratio which is portfolio overall. Whilst the same claims and repairing insureds after loss,
always true for our start-up operations. cannot be said for many fixed income and this we have done well.
investments, equities in general appear
Our new and unique direct business for reasonably valued. However, the outlook
small commercial businesses is growing for equity markets is far from certain
satisfactorily and developing brand with further volatility to be expected and
awareness among SME’s. When we are some scope for earnings disappointment Robert Hiscox
fully satisfied that the IT is totally robust in 2012 if the low growth world implied Chairman
we will put our foot on the marketing by bond markets persists. Group cash 1 August 2011
accelerator. All indications show a levels have drifted up recently as a result
substantial appetite for our offering. of distributions from Syndicate 33, but
4 Chairman’s statement Hiscox Ltd Interim Statement 2011 Condensed consolidated interim income statement Hiscox Ltd Interim Statement 2011 5
Condensed consolidated interim statement of comprehensive income Condensed consolidated interim balance sheet
For the six month period ended 30 June 2011, after tax At 30 June 2011
6 months to 6 months to Year to 30 June 30 June 31 December
30 June 2011 30 June 2010 31 Dec 2010 2011 2010 2010
£000 £000 £000 Note £000 £000 £000
Total assets
4,314,713 4,199,608 3,990,852
The notes to the condensed consolidated interim financial statements are an integral part of this document.
6 Condensed consolidated interim statement of comprehensive income Hiscox Ltd Interim Statement 2011 Condensed consolidated interim balance sheet Hiscox Ltd Interim Statement 2011 7
Condensed consolidated interim statement of changes in equity Condensed consolidated interim cash flow statement
For the six month period ended 30 June 2011 For the six month period ended 30 June 2011
Currency 6 months to 6 months to Year to
Share Share Contributed translation Retained 30 June 2011 30 June 2010 31 Dec 2010
capital premium surplus reserve earnings Total Note £000 £000 £000
£000 £000 £000 £000 £000 £000
(Loss)/profit before tax (85,596) 97,152 211,366
Balance at 1 January 2011 20,297 15,800 245,005 49,457 935,555 1,266,114 Adjustments for:
Total recognised comprehensive income/(expense) Interest and equity dividend income (27,431) (32,351) (61,606)
for the period (all attributable to owners of the Company) – – – (8,550) (87,041) (95,591) Interest expense 12 3,500 3,179 10,909
Employee share options: Net fair value losses/(gains) on financial assets 15,876 (14,150) (25,672)
Equity settled share based payments – – – – 4,620 4,620 Depreciation and amortisation 4,671 3,062 7,065
Proceeds from shares issued 36 1,347 – – – 1,383 Charges in respect of share based payments 4,620 5,991 8,047
Deferred tax – – – – 1,742 1,742 Other non-cash movements (67) (812) 1,323
Shares issued in relation to Scrip Dividend 161 12,147 – – – 12,308 Effect of exchange rate fluctuations on cash presented separately (680) (2,890) (508)
Dividends paid to owners of the Company (note 16) – – – – (44,111) (44,111)
Changes in operational assets and liabilities:
Balance at 30 June 2011 20,494 29,294 245,005 40,907 810,765 1,146,465
Insurance and reinsurance contracts 201,640 163,754 141,646
Financial assets carried at fair value 60,642 117,029 (2,527)
Currency Financial liabilities carried at fair value 396 – 82
Share Share Contributed translation Retained Other assets and liabilities (19,777) (68,906) (23,704)
capital premium surplus reserve earnings Total
£000 £000 £000 £000 £000 £000 Cash flows from operations
157,794 271,058 265,602
Interest received 26,724 31,422 60,332
Balance at 1 January 2010 20,158 11,831 303,465 37,728 748,104 1,121,286
Equity dividends received 707 929 1,274
Total recognised comprehensive income/(expense)
Interest paid (3,271) (2,532) (4,628)
for the period (all attributable to owners of the Company) – – – 34,363 78,610 112,973
Current tax paid (33,793) (27,314) (51,580)
Employee share options:
Equity settled share based payments – – – – 5,991 5,991 Net cash flows from operating activities
148,161 273,563 271,000
Proceeds from shares issued 109 3,033 – – – 3,142
Deferred tax – – – – (1,749) (1,749) Cash flow from acquisition of subsidiaries – – (3,662)
Dividends paid to owners of the Company (note 16) – – (39,442) – – (39,442) Cash flow from sale and purchase of associates 723 – 468
Cash flows from the purchase of property, plant and equipment (590) (1,147) (3,462)
Balance at 30 June 2010 20,267 14,864 264,023 72,091 830,956 1,202,201
Cash flows from the purchase of intangible assets (6,160) (2,809) (15,591)
The notes to the condensed consolidated interim financial statements are an integral part of this document. Net cash flows from investing activities (6,027) (3,956) (22,247)
Proceeds from the issue of ordinary shares 1,383 3,142 4,108
Dividends paid to owners of the Company 16 (31,803) (39,442) (58,460)
Net increase/(repayments) of borrowings 54,543 (138,300) (118,539)
The notes to the condensed consolidated interim financial statements are an integral part of this document.
8 Condensed consolidated interim statement of changes in equity Hiscox Ltd Interim Statement 2011 Condensed consolidated interim cash flow statement Hiscox Ltd Interim Statement 2011 9
Notes to the condensed consolidated interim financial statements
office or at www.hiscox.com. Except applied by the Group in its consolidated As detailed in note 17, the Group’s operations are financed to accommodate in expected returns remains during
where otherwise indicated, all amounts financial statements as at, and for the investment allocation is broadly foreseen liquidity demands together with the second half of the year. Details of
are presented in Pounds Sterling and year ended, 31 December 2010. The comparable to that at 31 December a high level of capital sufficient to meet the Group’s recent exposures to these
rounded to the nearest thousand. consolidated financial statements as at, 2010 as outlined in the Group Report future catastrophe obligations even if classes of business are disclosed in
1 Reporting entity and for the year ended, 31 December and Accounts. The Group also continues difficult investment market conditions note 3 of the Group’s 2010 Report and
Hiscox Ltd (the ‘Company’) is a After making enquiries, the Directors have 2010 were compliant with International to be mindful of the processes required were to prevail for a period of time. Accounts.
public limited company registered an expectation that the Company and Financial Reporting Standards as for establishing the reliability of fair values
and domiciled in Bermuda. The the Group have adequate resources to adopted by the European Union and in obtained for some classes of financial 5 Seasonality and weather 6 Related party transactions
condensed consolidated interim financial continue in operational existence for the accordance with the provisions of the assets affected by ongoing periods of Historically the Group’s most material Transactions with related parties during
statements for the Company as at, foreseeable future. For this reason the Bermuda Companies Act 1981. The diminished liquidity. In order to assist exposure to catastrophe losses on the period are consistent in nature and
and for the six months ended, 30 June condensed consolidated interim financial Interim Report is compliant with IAS 34 users, the Group has disclosed the certain lines of business such as scope with those disclosed in note 38 of
2011 comprise the Company and its statements have been prepared on a Interim Financial Reporting as adopted reinsurance inwards and marine and the Group’s 2010 Report and Accounts.
measurement attributes of its investment
subsidiaries (together referred to as going concern basis and are prepared by the European Union. major property risk have been greater
portfolio in a fair value hierarchy in note
the ‘Group’) and the Group’s interest in on the historical cost basis except during the second half of the calendar 7 Operating segments
18 in accordance with the Amendments
associates. The Chairman’s statement that pension scheme assets included 4 Financial, insurance and other risk year, broadly in line with the most active The Group’s operating segments consist
to IFRS 7, Financial Instruments:
accompanying these condensed interim in the measurement of the employee management period of the North Atlantic hurricane of four segments which recognise
Disclosures.
financial statements forms the Interim retirement benefit obligation, and certain The Group’s financial, insurance and season. In contrast a majority of gross the differences between products
Management Report for the half year financial instruments including derivative other risk management objectives The Group remains susceptible to premium income written in these lines and services, customer groupings
ended 30 June 2011. instruments are measured at fair value. and policies are consistent with of business occurs during the first half and geographical areas. Financial
fluctuations in rates of foreign exchange.
that disclosed in note 3 of the full of the calendar year. The Group actively information is used in this format by
In particular between Pound Sterling and
The Directors of Hiscox Ltd are listed in Taxes on income for the interim period are consolidated financial statements participates in many regions and if any the chief operating decision maker in
the US Dollar.
the Group’s 2010 Report and Accounts. accrued using the estimated effective tax as at, and for the year ended, 31 catastrophic events do occur, it is likely deciding how to allocate resources and
A list of current Directors is maintained rate that would be applicable to estimated December 2010. The principal risks and that the Group will share some of the in assessing performance. The format
Strong treasury management has
and available for inspection at the total annual earnings. uncertainties are unchanged and may market’s losses. Consequently, the is representative of the management
ensured that the Group’s balance
registered office of the Company located be summarised as insurance risk, equity potential for significantly greater volatility structure of the segments.
sheet remains well capitalised and its
at 4th Floor, Wessex House, 45 Reid The independent auditors have reported price risk, interest rate risk, liquidity risk,
Street, Hamilton HM 12, Bermuda. on the Group’s full consolidated financial credit risk, currency risk, capital risk and
statements as at, and for the year ended, operational risk.
2 Basis of preparation 31 December 2010. The report of the
These condensed consolidated independent auditors was not qualified. Since the onset of global concerns
interim financial statements have The amounts presented for the 30 June regarding sub prime and credit issues
been prepared in accordance with the 2011 and 30 June 2010 periods are during Autumn 2007, the Group has
Listing Rules issued by the Financial unaudited. been mindful of the ongoing dislocation
Services Authority. The information in specific asset classes and their
presented herein does not include all These condensed consolidated interim resultant impact on investment markets
of the disclosures typically required for financial statements were approved by and the solvency of counterparties
full consolidated financial statements. the Board of Directors on 1 August 2011. more generally. The Group continues
Consequently these financial statements to monitor all aspects of its financial
should be read in conjunction with the 3 Accounting policies and methods risk appetite and the resultant
full consolidated financial statements of computation exposure taken with caution, and has
of the Group as at, and for the year The accounting policies applied in these consequently suffered insignificant
ended, 31 December 2010 which are condensed consolidated interim financial defaults on investments held during
available from the Company’s registered statements are consistent with those the period under review.
10 Notes to the condensed consolidated interim financial statements Hiscox Ltd Interim Statement 2011 Notes to the condensed consolidated interim financial statements Hiscox Ltd Interim Statement 2011 11
Notes to the condensed consolidated interim financial statements
continued
Gross premiums written 348,993 263,510 234,948 – 847,451 383,072 248,165 273,089 – 904,326 572,748 454,692 405,235 – 1,432,674
Net premiums written 237,975 248,810 180,776 – 667,561 246,412 234,595 202,692 – 683,699 389,581 428,032 314,014 – 1,131,627
Net premiums earned 192,793 215,341 146,534 – 554,668 216,787 210,105 165,857 – 592,749 396,096 422,180 312,882 – 1,131,158
Investment result 8,174 5,806 8,067 3,416 25,463 25,004 5,746 12,938 7,061 50,749 39,068 17,244 27,624 16,313 100,249
Other revenues 4,008 1,748 1,869 – 7,625 6,675 1,139 2,774 7 10,595 12,054 3,671 5,836 518 22,079
Revenue 204,975 222,895 156,470 3,416 587,756 248,466 216,990 181,569 7,068 654,093 447,218 443,095 346,342 16,831 1,253,486
Claims and claim adjustment expenses, net of reinsurance (158,544) (102,235) (177,571) – (438,350) (120,393) (99,618) (104,898) – (324,909) (195,570) (213,001) (162,426) – (570,997)
Expenses for the acquisition of insurance contracts (43,173) (50,737) (33,507) – (127,417) (56,501) (50,469) (40,247) – (147,217) (92,832) (99,069) (77,990) – (269,891)
Operational expenses (18,998) (47,193) (28,309) (6,100) (100,600) (22,257) (42,807) (31,194) (7,470) (103,728) (44,733) (89,440) (59,419) (12,811) (206,403)
Foreign exchange (losses)/gains (10,194) 2,569 895 3,183 (3,547) 20,893 (4,487) (11,426) 17,042 22,022 11,669 (1,972) (2,610) 8,397 15,484
Total expenses (230,909) (197,596) (238,492) (2,917) (669,914) (178,258) (197,381) (187,765) 9,572 (553,832) (321,466) (403,482) (302,445) (4,414) (1,031,807)
Results of operating activities (25,934) 25,299 (82,022) 499 (82,158) 70,208 19,609 (6,196) 16,640 100,261 125,752 39,613 43,897 12,417 221,679
Finance costs (680) – (209) (2,611) (3,500) (382) (6) (225) (2,566) (3,179) (4,392) (9) (433) (5,256) (10,090)
Share of profit of associates after tax – – – 62 62 – – – 70 70 – – (323) 100 (223)
(Loss)/profit before tax (26,614) 25,299 (82,231) (2,050) (85,596) 69,826 19,603 (6,421) 14,144 97,152 121,360 39,604 43,141 7,261 211,366
Combined ratio excluding foreign exchange impact (%) 109.6 92.5 160.7
– 115.7 90.7 90.9 106.8 – 94.8 81.8 94.8 96.4 – 89.8
Foreign exchange impact (%) 4.3 (1.2) (0.6) – 1.2 (8.5) 2.2 7.2 – (1.2) (2.1) 0.5 0.9 – (0.5)
Combined ratio excluding non monetary foreign exchange impact (%) 115.1 91.7 160.1
– 117.6 83.9 92.5 114.0 – 94.3 79.7 95.3 97.3 – 89.3
12 Notes to the condensed consolidated interim financial statements Hiscox Ltd Interim Statement 2011 Notes to the condensed consolidated interim financial statements Hiscox Ltd Interim Statement 2011 13
Notes to the condensed consolidated interim financial statements
continued
8 Net asset value per share 11 Other revenues and expenses
6 months to 6 months to
Year to
30 June 2011 30 June 2010 31 Dec 2010
30 June 2011 30 June 2010 31 Dec 2010
£000 £000 £000
Net asset Net asset Net asset
value NAV value NAV value NAV
(total equity) per share (total equity) per share (total equity) per share Agency related income 3,478 2,351 6,816
£000 pence £000 pence £000 pence Profit commission 3,462 6,549 10,616
Other underwriting income, catastrophe bonds 599 323 1,280
Net asset value 1,146,465 296.3 1,202,201 318.9 1,266,114 322.7 Other income 86 1,372 3,367
Net tangible asset value 1,081,583 279.6 1,148,918 304.7 1,202,006 315.8
Other revenues 7,625 10,595 22,079
The net asset value per share is based on 386,863,124 shares (30 June 2010: 377,003,655; 31 December 2010: 380,613,336), Wages and salaries 32,191 40,026 80,359
being the adjusted number of shares in issue at each reference date. Net tangible assets comprise total equity excluding Social security costs 5,157 5,459 13,689
intangible assets. Pension cost - defined contribution 2,805 2,704 5,209
Pension cost - defined benefit – – 1,700
9 Return on equity Share based payments 4,620 5,038 8,047
6 months to
6 months to Year to
Other expenses 39,672 39,417 74,668
30 June 2011 30 June 2010 31 Dec 2010 Marketing expenses 9,799 6,526 11,863
£000 £000 £000 Investment expenses 1,685 1,496 3,803
Depreciation and amortisation 4,671 3,062 7,065
(Loss)/profit for the period (87,041) 78,610 178,800
Opening shareholders’ equity 1,266,114 1,121,286 1,121,286 Operational expenses
100,600 103,728 206,403
Adjusted for the time weighted impact of capital distributions and issuance of shares (1,970) (19,485) (34,820)
10 Investment result Interest and expenses associated with bank borrowings 1,493 1,556 3,117
i) Analysis of investment result
6 months to 6 months to Year to Interest and charges associated with Letters of Credit 1,613 1,617 3,216
30 June 2011 30 June 2010 31 Dec 2010 Interest charges on experience account 393 – 3,748
The total investment result for the Group before taxation comprises: £000 £000 £000 Interest charges arising on finance leases 1 6 9
Investment income including interest receivable 27,431 31,001 61,606 3,500 3,179 10,090
Net realised gains on financial investments at fair value through profit or loss 13,908 5,598 12,971
Net fair value (losses)/gains on financial investments at fair value through profit or loss (13,749) 10,001 24,272
As at 30 June 2011, the total amount drawn by way of Letter of Credit to support the Funds at Lloyd’s requirement was $340
Investment result - financial assets 27,590 46,600 98,849 million (30 June 2010: $225 million, 31 December 2010: $165 million).
Fair value (losses)/gains on derivative financial instruments (2,127) 4,149 1,400
The Group records its income tax expense based on the expected effective rate for the full year.
14 Notes to the condensed consolidated interim financial statements Hiscox Ltd Interim Statement 2011 Notes to the condensed consolidated interim financial statements Hiscox Ltd Interim Statement 2011 15
Notes to the condensed consolidated interim financial statements
continued Reconciliation of 100% disclosures above to Group’s share - net
14 Insurance liabilities and reinsurance assets
30 June 2011 30 June 2010
31 Dec 2010 Accident year 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 Total
£000 £000 £000 £000 £000 £000 £000 £000 £000 £000 £000 £000 £000 £000
Current estimate of
Gross cumulative claims 254,127 337,252 549,319 743,431 454,774 555,315 653,094 572,589 798,549 634,091 5,552,541
Claims and loss adjustment expenses outstanding 1,941,986 1,775,154 1,706,404 Less: attributable to
Unearned premiums 730,137 752,960 573,463 external Names (49,335) (74,165) (125,596) (180,778) (94,715) (110,557) (120,400) (92,059) (121,102) (86,784) (1,055,491)
Total insurance liabilities, gross 2,672,123 2,528,114 2,279,867 Group share of current
ultimate claims estimate 204,792 263,087 423,723 562,653 360,059 444,758 532,694 480,530 677,447 547,307 4,497,050
Group share of
Net cumulative payments (189,419) (247,336) (364,959) (492,984) (317,992) (375,857) (415,688) (308,308) (233,107) (48,334) (2,993,984)
Claims and loss adjustment expenses outstanding 1,546,131 1,360,082 1,332,211
Unearned premiums 595,331 581,127 484,891 Liability for 2002 to
2011 accident years
Total insurance liabilities, net
2,141,462 1,941,209 1,817,102 recognised on Group’s
balance sheet 15,373 15,751 58,764 69,669 42,067 68,901 117,006 172,222 444,340 498,973 1,503,066
Liability for accident years
Net claims and claim adjustment expenses include releases of £95m (30 June 2010: £93m, 31 December 2010: £133m) of
before 2002 recognised
reserves established in prior reporting periods. on Group’s balance sheet 43,065
The development of net claims reserves by accident years are detailed below: Total Group liability to
external parties included
Insurance claims and claims expenses reserves – net at 100% in the balance sheet, net†
1,546,131
†
This represents the claims element of the Group’s insurance liabilities and reinsurance assets.
Accident year ending 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 Total
31 December** £000 £000 £000 £000 £000 £000 £000 £000 £000 £000 £000
15 Earnings per share
Estimate of ultimate claims Basic
costs as adjusted for Basic earnings per share is calculated by dividing the profit attributable to equity holders of the Company by the weighted average number
foreign exchange*:
of ordinary shares in issue during the period, excluding ordinary shares purchased by the Group and held in treasury as own shares.
at end of accident year** 274,783 362,007 576,830 680,891 532,362 694,392 771,723 689,890 805,337 634,091 6,022,306
one period later** 299,889 381,891 629,808 781,680 523,322 631,919 689,481 603,600 798,549 – 5,340,139 6 months to 6 months to Year to
30 June 2011 30 June 2010 31 Dec 2010
two periods later** 310,051 347,868 604,931 771,174 506,221 612,843 680,565 572,589 – – 4,406,242
three periods later** 286,443 358,813 567,594 746,230 462,697 569,359 653,094 – – – 3,644,230 (Loss)/profit for the period attributable to owners of the Company (£000) (87,041) 78,610 178,800
four periods later* 279,884 349,458 568,429 736,043 478,769 555,315 – – – – 2,967,898 Weighted average number of ordinary shares in issue (thousands) 381,999 375,956 379,064
five periods later** 266,400 344,505 553,521 737,124 454,774 – – – – – 2,356,324 Basic earnings per share (pence per share) (22.8)p 20.9p 47.2p
six periods later** 260,393
340,882 556,043 743,431 – – – – – – 1,900,749
seven periods later** 265,673
340,568 549,319 – – – – – – – 1,155,560 Diluted
eight periods later** 254,371
337,252 – – – – – – – – 591,623 Diluted earnings per share is calculated by adjusting the assumed conversion of all dilutive potential ordinary shares. The
nine periods later** 254,127 – – – – – – – – – 254,127 Company has one category of dilutive potential ordinary shares, share options and awards. For the share options, a calculation
is made to determine the number of shares that could have been acquired at fair value (determined as the average annual
Current estimate of
market share price of the Company’s shares) based on the monetary value of the subscription rights attached to outstanding
cumulative claims 254,127 337,252 549,319 743,431 454,774 555,315 653,094 572,589 798,549 634,091 5,552,541
share options. The number of shares calculated as above is compared with the number of shares that would have been issued
Cumulative payments
to date (233,341) (316,163) (475,146) (649,114) (400,095) (465,585) (499,675) (360,861) (266,105) (54,031) (3,720,116) assuming the exercise of the share options. If the inclusion of potentially issuable shares would decrease the loss per share, the
potentially issuable shares are excluded from the diluted earnings per share calculation.
Liability recognised at 6 months to 6 months to Year to
100% level 20,786 21,089 74,173 94,317 54,679 89,730 153,419 211,728 532,444 580,060 1,832,425 30 June 2011 30 June 2010 31 Dec 2010
Liability recognised in
respect of prior accident Profit for the period attributable to owners of the Company (£000) (87,041) 78,610 178,800
years at 100% level 58,259
Weighted average number of ordinary shares in issue (thousands) 381,999 375,956 379,064
Total net liability to Adjustment for share options (thousands) – 17,313 14,662
external parties at
Weighted average number of ordinary shares for diluted earnings per share (thousands) 381,999 393,269 393,726
100% level 1,890,684
Diluted earnings per share (pence per share) (22.8)p 20.0p 45.4p
* The foreign exchange adjustment arises from the retranslation of the estimates at each date using the exchange rate ruling at 30 June 2011.
** With the exception of the most recent development data for each accident year, which only relates to the six months ending 30 June 2011, the term
period refers to one full calendar year. Diluted earnings per share has been calculated after taking account of outstanding options under both employee share schemes
and also SAYE schemes.
16 Notes to the condensed consolidated interim financial statements Hiscox Ltd Interim Statement 2011 Notes to the condensed consolidated interim financial statements Hiscox Ltd Interim Statement 2011 17
Notes to the condensed consolidated interim financial statements
continued
16 Dividends paid to owners of the Company iv) Investment and cash allocation by currency
6 months to 6 months to Year to 30 June 2011 30 June 2010
31 Dec 2010
30 June 2011 30 June 2010 31 Dec 2010 % % %
£000 £000 £000
Sterling 24.0 26.6 26.3
Final dividend for the year ended: US Dollars 61.6 63.1 63.4
31 December 2010 of 11.5p (net) per share 44,111 – – Euro and other currencies 14.4 10.3 10.3
Interim dividend for the year ended:
31 December 2010 of 5.0p (net) per share – – 19,018
Second interim dividend for the year ended: 18 Fair value measurements
31 December 2009 of 10.5p (net) per share – 39,442 39,442 In accordance with the Amendments to IFRS 7 Financial Instruments: Disclosures, the fair value of financial instruments based on
44,111 39,442 58,460 a three-level fair value hierarchy that reflects the significance of the inputs used in measuring the fair value is set out below:
Total investments
2,356,319 2,347,035 2,443,655 Total
491,960
1,864,602 4,942
2,361,504
The levels of the fair value hierarchy are defined by the standard as follows:
iii) Investment and cash allocation Level 1 – fair values measured using quoted prices (unadjusted) in active markets for identical instruments,
30 June 2011 30 June 2010 31 Dec 2010 Level 2 – fair values measured using directly or indirectly observable inputs or other similar valuation techniques for
£000 % £000 % £000 %
which all significant inputs are based on observable market data,
Debt and fixed income securities 2,195,319 76.8 2,199,561 81.3 2,284,513 82.2 Level 3 – fair values measured using valuation techniques for which significant inputs are not based on market
Equities and shares in unit trusts 155,283 5.4 139,635 5.2 154,862 5.6 observable data.
Deposits with credit institutions/cash and cash equivalents 508,671 17.8 365,383 13.5 340,297 12.2
Total 2,859,273 2,704,579 2,779,672 The fair values of the Group’s financial assets are based on prices provided by investment managers who obtain market data
from numerous independent pricing services. The pricing services used by the investment managers obtain actual transaction
prices for securities that have quoted prices in active markets. For those securities which are not actively traded, the pricing
services use common market valuation pricing models. Observable inputs used in common market valuation pricing models
include, but are not limited to, broker quotes, credit ratings, interest rates and yield curves, prepayment speeds, default rates and
other such inputs which are available from market sources.
18 Notes to the condensed consolidated interim financial statements Hiscox Ltd Interim Statement 2011 Notes to the condensed consolidated interim financial statements Hiscox Ltd Interim Statement 2011 19
Notes to the condensed consolidated interim financial statements
continued
18 Fair value measurements continued
The fair value of the Group’s investment in catastrophe bonds is based on quoted market prices or, where such prices are not
available, by reference to broker or underwriter bid indications.
6 months to 6 months to Year to
30 June 2011 30 June 2010 31 Dec 2010
£000 £000 £000
Investments in mutual funds comprise a portfolio of stock investments in trading entities which are invested in various quoted
Opening balance sheet impact of non retranslation of non monetary items (1,251) (3,207) (3,207)
investments. The fair value of shares in unit trusts are based on the net asset value of the fund reported by independent pricing
Gain/(loss) included within profit representing the non retranslation of non monetary items 2,759 5,136 1,956
sources or the fund manager.
Closing balance sheet impact of non retranslation of non monetary items 1,508 1,929 (1,251)
Included within Level 1 of the fair value hierarchy are Government bonds, Treasury bills and exchange traded equities which are
measured based on quoted prices.
20 Condensed consolidated interim cash flow statement
The purchase, maturity and disposal of financial assets is part of the Group’s insurance activities and is therefore classified as an
Level 2 of the hierarchy contains US Government Agencies, Corporate Securities, Asset Backed Securities and Mortgage
operating cash flow. The purchase, settlement and disposal of derivative contracts is also classified as an operating cash flow.
Backed Securities and Catastrophe bonds. The fair value of these assets are based on the prices obtained from both investment
managers and investment custodians as discussed above. The Group records the unadjusted price provided and validates
Included within cash and cash equivalents held by the Group are balances totalling £82,690,000 (30 June 2010: £78,428,000;
the price through a number of methods including a comparison of the prices provided by the investment managers with the
31 December 2010: £63,447,000) not available for use by the Group outside of the Lloyd’s Syndicates within which they are held.
investment custodians and the valuation used by external parties to derive fair value. Quoted prices for US Government Agencies
and Corporate Securities are based on a limited number of transactions for those securities and as such the Group considers
these instruments to have similar characteristics as those instruments classified as Level 2. Also included within Level 2 are units
held in traditional long funds and long and short special funds and over the counter derivatives, including event linked future
contracts.
Level 3 contains investments in a limited partnership and unquoted equity securities which have limited observable inputs on
which to measure fair value. Unquoted equities are carried at cost which is deemed to be comparable to fair value. The effect of
changing one or more of the inputs used in the measurement of fair value of these instruments to another reasonably possible
assumption would not be significant and no further analysis has been performed.
In certain cases, the inputs used to measure the fair value of a financial instrument may fall into different levels within the fair
value hierarchy. In this instance, the fair value of the instrument in its entirety is classified based on the lowest level of input that is
significant to the fair value measurement.
During the period, there were no significant transfers made between Level 1 and Level 2 of the fair value hierarchy. In addition,
there were no significant movements in the Level 3 assets from 31 December 2010.
Exchange (losses)/gains recognised in the consolidated income statement (3,547) 22,022 15,484
Exchange (losses)/gains classified as a separate component of equity (8,550) 34,363 11,729
Overall impact of foreign exchange related items on net assets (12,097) 56,385 27,213
The above excludes profit or losses on foreign exchange derivative contracts which are included within the investment result.
Net unearned premiums and deferred acquisition costs are treated as non monetary items in accordance with IFRS. As a result, a
foreign exchange mismatch arises caused by these items being translated at historical rates of exchange prevailing at the original
transaction date and not being retranslated at the end of each period. The impact of this mismatch on the income statement is
shown overleaf.
20 Notes to the condensed consolidated interim financial statements Hiscox Ltd Interim Statement 2011 Notes to the condensed consolidated interim financial statements Hiscox Ltd Interim Statement 2011 21
Directors’ responsibility statement Independent review report by KPMG to Hiscox Ltd
The Directors confirm, to the best of our knowledge, that the Chairman’s statement and condensed consolidated interim Introduction
financial statements have been prepared in accordance with IAS 34 as adopted by the European Union and the Interim We have been engaged by the company to review the condensed consolidated interim financial statements in the Interim
Statement includes a fair review of the information required by sections 4.2.7R and 4.2.8R of the Disclosure and Transparency Statement for the six months ended 30 June 2011 which comprises the condensed consolidated interim income statement,
Rules of the United Kingdom’s Financial Services Authority, being: the condensed consolidated interim statement of comprehensive income, the condensed consolidated interim balance sheet,
the condensed consolidated interim statement of changes in equity, the condensed consolidated interim cash flow statement
1. an indication of important events during the first six months of the current financial year and their impact on the and related explanatory notes. We have read the other information contained in the Interim Statement and considered whether
condensed consolidated interim financial statements, and a description of the principal risks and uncertainties for it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial
the remaining six months of the year; and statements.
2. related party transactions that have taken place in the first six months of the current year and that have materially
affected the consolidated financial position or performance of Hiscox Ltd during that period, and any changes in the This report is made solely to the company in accordance with the terms of our engagement to assist the company in meeting
related party transactions described in the last annual report that could have such a material effect. the requirement of the Disclosure and Transparency Rules (‘the DTR’) of the UK’s Financial Services Authority (‘the UK FSA’). Our
review has been undertaken so that we might state to the company those matters we are required to state to it in this report and
The individuals responsible for authorising the responsibility statement on behalf of the Board are the Chairman, RRS Hiscox and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the
the Group Finance Director, SJ Bridges. The statements were approved for issue on 1 August 2011. company for our review work, for this report, or for the conclusions we have reached.
Directors’ responsibilities
The Interim Statement is the responsibility of, and has been approved by, the Directors. The Directors are responsible for
preparing the Interim Statement in accordance with the DTR of the UK FSA.
As disclosed in note 3, the annual financial statements of the Group are prepared in accordance with IFRSs as adopted by the
EU. The condensed set of financial statements included in this Interim Statement has been prepared in accordance with IAS 34,
Interim Financial Reporting, as adopted by the EU.
Our responsibility
Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the Interim
Statement based on our review.
Scope of review
We conducted our review in accordance with International Standard on Review Engagements 2410, Review of Interim Financial
Information Performed by the Independent Auditor of the Entity. A review of interim financial information consists of making
inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review
procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on
Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that
might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements
in the Interim Statement for the six months ended 30 June 2011 is not prepared, in all material respects, in accordance with IAS
34 as adopted by the EU and the DTR of the UK FSA.
KPMG
Hamilton
Bermuda
1 August 2011
Neither an audit nor a review provides assurance on the maintenance and integrity of the Group’s website, including controls used to achieve this,
and in particular whether any changes may have occurred to the financial statements since first published. These matters are the responsibility of the
directors but no control procedures can provide absolute assurance in this area. Legislation in Bermuda and in the United Kingdom governing the
preparation and dissemination of financial statements differs from legislation in other jurisdictions.
22 Directors’ responsibility statement Hiscox Ltd Interim Statement 2011 Independent review report by KPMG to Hiscox Ltd Hiscox Ltd Interim Statement 2011 23